EN DE

Celltrion, Inc (068270) Fair Value & Analysis

Healthcare · KR · Market cap 40.3T KRW

CI Celltrion, Inc 068270 · KO
Price195,000 KRW
Fair Value76,325 KRW
Upside-60.9%
Quality48/100
Watch Celltrion, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 28.4% net margin
Low debt · generates free cash flow
0.41% dividend yield
Ranks above peers (9/11)
Moderate moat 62/100
Evidence: High Range 54,905 KRW – 95,951 KRW Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 21 days ago

Share price +9.4% over the past month.

Below-average quality, and screening another 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (95,951 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

325,750 KRW 130,526 KRW Fair Value 76,325 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 130,526 KRW – 325,750 KRW · fair‑value band 54,905 KRW – 95,951 KRW · the 195,000 KRW price screens above the 76,325 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Celltrion, Inc (068270) currently trades at 195,000 KRW, while our model-based Fair Value estimate is 76,325 KRW, implying the stock looks roughly 60.9% overvalued today. We read business quality at 48/100 (below-average quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Celltrion, Inc generated revenue of 4.5T KRW at a net margin of 28.4%. Revenue grew 36.0% year over year. It earns a return on equity of 7.3%. Net debt stands at 2.6T KRW. Fundamentals as of Jul 18, 2026

Our scenario range runs from 54,905 KRW (bear case) to 95,951 KRW (bull case); at 195,000 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 30% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -61%, 068270 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 26,051 KRW 47,825 KRW 93,277 KRW 80
Residual Income 59,888 KRW 61,962 KRW 63,903 KRW 76
Rev-Margin DCF 34,804 KRW 71,313 KRW 127,993 KRW 74
All 26 models by family
DCF Models
FCF DCF 27,387 KRW 42,658 KRW 91,671 KRW 38
Owner Earnings 74,691 KRW 170,722 KRW 381,336 KRW 31
5Y Revenue Exit 34,804 KRW 63,921 KRW 122,951 KRW 39
5Y EBITDA Exit 55,182 KRW 106,677 KRW 204,377 KRW 41
5Y P/E Exit 59,616 KRW 135,199 KRW 236,771 KRW 38
10Y Revenue Exit 31,498 KRW 71,356 KRW 110,226 KRW 36
10Y EBITDA Exit 47,852 KRW 113,297 KRW 241,917 KRW 37
10Y P/E Exit 51,100 KRW 122,422 KRW 254,099 KRW 35
Earnings-Based
Graham-Dodd 30,530 KRW 212,912 KRW 298,790 KRW 54
Lynch FV 70,367 KRW 100,525 KRW 130,682 KRW 50
PEG = 1.0 70,367 KRW 100,525 KRW 130,682 KRW 46
EPV 48,578 KRW 56,587 KRW 63,707 KRW 59
Dividend Discount
Gordon GGM 6,450 KRW 14,080 KRW 23,691 KRW 70
DDM Multi-Stage 6,450 KRW 11,534 KRW 14,674 KRW 61
Multiples
P/E Multiple 67,346 KRW 89,794 KRW 112,243 KRW 63
P/S Multiple 34,033 KRW 45,377 KRW 56,722 KRW 58
P/B Multiple 57,244 KRW 76,325 KRW 95,406 KRW 55
EV/EBIT 71,271 KRW 93,964 KRW 116,657 KRW 53
EV/EBITDA 64,585 KRW 85,049 KRW 105,513 KRW 54
EV/Revenue 34,956 KRW 48,569 KRW 62,182 KRW 43
Asset-Based
NCAV (Graham) 37,519 KRW 50,276 KRW 75,039 KRW 50
Growth DCF
Growth DCF 26,051 KRW 47,825 KRW 93,277 KRW 80
Rev-Margin DCF 34,804 KRW 71,313 KRW 127,993 KRW 74
Economic Profit
Residual Income 59,888 KRW 61,962 KRW 63,903 KRW 76
ROIC Compounder 48,578 KRW 56,587 KRW 63,707 KRW 72
Growth Earnings
Growth-Adj P/E 91,288 KRW 130,411 KRW 169,534 KRW 68

Widest divergence: Growth Earnings (130,411 KRW) versus Dividend Discount (11,534 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.5T KRW
Revenue growth (YoY) +36.0%
Net margin 28.4%
Return on equity 7.3%
Free cash flow 314B KRW FY2025
Operating margin 28.1%
More key figures
Dividend yield 0.4%
EPS growth (YoY) +224%
Net debt 2.6T KRW FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 48

Profitability 39
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 22
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 32
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Celltrion, Inc., a biopharmaceutical company, engages in the development, production, and sale of development, production, and sale of medicinal products.

Full company description

Celltrion, Inc., a biopharmaceutical company, engages in the development, production, and sale of development, production, and sale of medicinal products. It offers biosimilars, including Remsima for rheumatoid arthritis and inflammatory bowel disease; Truxima for non-hodgkin's lymphoma and chronic lymphocytic leukemia; Herzuma for metastatic breast and gastric cancer; Remsima SC and Yuflyma for rheumatoid arthritis and inflammatory bowel disease; Vegzelma for metastatic colorectal cancer and non-small cell lung cancer; Omlyclo for Asthma and urticaria; Eydenzelt for diabetic macular edema and wet age-related macular degeneration; Steqeyma for psoriasis and inflammatory bowel disease; Stoboclo/Osenvelt for osteoporosis; Avtozma for rheumatoid arthritis and active systemic juvenile idiopathic arthritis; Zymfentra for inflammatory bowel disease; and Regkirona for COVID-19, as well as CT-G07 for HIV/AIDS and Donerion Patch for Alzheimer's dementia symptoms. The company is also developing biosimilars, which are in Phase 3 clinical trials include CT-P44 for multiple myeloma, CT-P51 for melanoma and lung cancer, CT-P53 for multiple sclerosis, and CT-P55 for psoriasis, as well as CT-G20 for hypertrophic cardiomyopathy. It distributes its products in approximately 100 countries, including the United States and Europe. The company was founded in 2002 and is headquartered in Incheon, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Celltrion, Inc reported revenue of 4.2T KRW in FY2025 versus 1.9T KRW in FY2021, a compound +21.5%/yr. Reported net income was 1.0T KRW in FY2025, compounding +15.5%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
4.2T KRW
Latest YoY
+17.0%
Avg. growth/yr (3Y)
+22.1%
Avg. growth/yr (5Y)
+17.6%
Avg. growth/yr (18Y)
+26.5%
Revenue +21.5%/yr
FY21 1.9T KRW
FY22 2.3T KRW
FY23 2.2T KRW
FY24 3.6T KRW
FY25 4.2T KRW
Net income +15.5%/yr
FY21 579B KRW
FY22 538B KRW
FY23 536B KRW
FY24 423B KRW
FY25 1.0T KRW

068270 screens 61% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Celltrion, Inc Fair Value". https://www.fairvalue-calculator.com/stock/068270

Peer Group

Biotechnology · 606 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Above median
Fair Value upside −61% · Below median
Return on equity (TTM) 7% · Top 25%
Return on assets 4% · Top 25%
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 36% · Top 25%
Dividend yield (TTM) 0.4% · Below median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/FCF 0.1× · Cheaper than 75% of peers
PEG 0.84× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 29 · sector 0
HEALTH 99 · sector 98
DIVIDEND 8 · sector 22

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%
Anthem Biosciences Limited ANTHEM ₹777.00 ₹196.91 -75%

Compare Celltrion, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Celltrion, Inc (068270) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 76,325 KRW versus a price of 195,000 KRW, about −61% (overvalued).
What is the fair value of 068270?
Our model-based fair value for Celltrion, Inc is 76,325 KRW (as of Jul 18, 2026), built from audited fundamentals. The current price is 195,000 KRW.
What is the quality score of 068270?
Celltrion, Inc has a Quality Score of 48/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Celltrion, Inc (068270)?
Celltrion, Inc reported trailing-twelve-month revenue of about 4.5T KRW (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 068270?
The net profit margin of Celltrion, Inc is about 28.4%, meaning it keeps roughly 28.4% of revenue as net income. Based on the latest reported figures.
Does Celltrion, Inc pay a dividend?
Celltrion, Inc currently shows a dividend yield of about 0.42% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Celltrion, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.